GOLDEN VOICES AS

4560 VANSE

Finances

Share Ownership

Return on Equity

−7,78 %

Current Ratio

30,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 104 000	910 000	755 000	765 000
Net Income	−97 000	435 000	120 000	−151 000
Total Assets	1 278 000	1 467 000	842 000	842 000
Total Equity	1 247 000	1 344 000	789 000	789 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 104 000	910 000	755 000	765 000
Expenditure	1 202 000	357 000	637 000	909 000
Operating Profit	−96 000	553 000	119 000	−145 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−96 000	553 000	119 000	−144 000
Tax	1 000	118 000	−1 000	7 000
Net Income	−97 000	435 000	120 000	−151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	335 000	416 000	230 000	230 000
Total Current Assets	942 000	1 052 000	611 000	611 000
Total Assets	1 278 000	1 467 000	842 000	842 000
Total Retained Equity	1 147 000	1 244 000	689 000	689 000
Total Equity	1 247 000	1 344 000	789 000	789 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	31 000	123 000	53 000	53 000
Total Equity and Debt	1 278 000	1 467 000	842 000	842 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 104 000	892 000	755 000	765 000
Other Income	0	19 000	0	0
Revenue	1 104 000	910 000	755 000	765 000
Cost of Goods Sold	30 000	0	0	2 000
Salary Costs	244 000	0	104 000	399 000
Depreciation	16 000	22 000	32 000	46 000
Impairment	0	0	0	0
Expenditure	1 202 000	357 000	637 000	909 000
Operating Profit	−96 000	553 000	119 000	−145 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−97 000	435 000	120 000	−151 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	52 000	107 000	107 000
Total Tangible Assets	37 000	52 000	107 000	107 000
Total Fiancial Fixed Assets	299 000	363 000	123 000	123 000
Total Fixed Assets	335 000	416 000	230 000	230 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	905 000	1 020 000	590 000	590 000
Total Current Assets	942 000	1 052 000	611 000	611 000
Total Assets	1 278 000	1 467 000	842 000	842 000
Total Equity	1 247 000	1 344 000	789 000	789 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	31 000	6 000	21 000	21 000
Dividends	0	0	0	0
Other Current Debt	0	0	32 000	32 000
Total Current Debt	31 000	123 000	53 000	53 000
Total Equity and Debt	1 278 000	1 467 000	842 000	842 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,78 %	32,37 %	15,21 %	−19,14 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−8,7 %	60,77 %	15,76 %	−18,95 %
Current Ratio	30,39	8,55	11,53	11,53
Quick Ratio	30,39	8,55	11,53	11,53
Equity Ratio	0,98	0,92	0,94	0,94
Gross Profit Margin	97,28 %	100 %	100 %	99,74 %